| Revenue | DKK -105K | +46% |
| EBITDA | DKK -305K | -12% |
| Net profit | DKK 111K | -81% |
| Total assets | DKK 14,4M | +0% |
| Equity | DKK 14,1M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | — | — | -72 | -121 | -78 | -78 | -103 | -102 | -89 | -123 | -83 | -72 | -105 |
| Staff expenses | -0 | -0 | -0 | -200 | -0 | -200 | -200 | -200 | -0 | -200 | -200 | -0 | -200 | -200 |
| EBITDA | -60 | -109 | -65 | -272 | -121 | -278 | -278 | -303 | -102 | -289 | -323 | -83 | -272 | -305 |
| Depreciation & amort. | -63 | 5 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -123 | -114 | -74 | -272 | -121 | -278 | -278 | -303 | -102 | -289 | -323 | -83 | -272 | -305 |
| Net financials | 11 | 31 | 252 | 683 | 401 | 711 | 371 | 510 | -472 | 1.991 | -714 | 630 | 895 | 445 |
| Profit before tax | -112 | -84 | 178 | 411 | 279 | 434 | 94 | 208 | -574 | 1.702 | -1.037 | 548 | 623 | 140 |
| Tax | 116 | -2 | -2 | -0 | 33 | 96 | 18 | 46 | -0 | 236 | -0 | -0 | 29 | 29 |
| Net profit | -229 | -82 | 180 | 411 | 247 | 338 | 76 | 162 | -574 | 1.466 | -1.037 | 548 | 594 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.091 | 12.894 | 12.972 | 13.284 | 13.434 | 13.752 | 13.737 | 13.925 | 13.069 | 14.591 | 13.247 | 13.697 | 14.371 | 14.393 |
| Equity | 13.051 | 12.872 | 12.955 | 13.268 | 13.415 | 13.651 | 13.624 | 13.680 | 12.998 | 14.353 | 13.202 | 13.636 | 14.112 | 14.133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 20 | 17 | 16 | 20 | 101 | 114 | 246 | 71 | 238 | 44 | 62 | 259 | 261 |
| Total debt | 37 | 20 | 17 | 16 | 20 | 101 | 114 | 246 | 71 | 238 | 44 | 62 | 259 | 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 1988 | — | — |
AM | Founder | 1988 | — | — |
AM Management | Management | 2000 | — | — |
RT Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Rasmussen | Audit | 0 companies |
| Axel Mathiias Andreas Arentoft | Founder | 0 companies |
| Anne Michelle Hicquet | Management | 0 companies |
| Revisor Teamwork | Audit | 0 companies |
| Christine Madeleine Rubio Stampe Bechsgaard | Board of Directors | 0 companies |
| Josiane Ida Henriette Hicquet | Board of Directors | 0 companies |
| Leni-Rose Torp | Board of Directors | 0 companies |